<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£15,600</td><td>£15,834</td><td>£16,072</td><td>£16,473</td><td>£16,885</td><td>£80,864</td></tr><tr><td>Total Expenses</td><td>£11,282</td><td>£11,355</td><td>£11,420</td><td>£11,502</td><td>£11,586</td><td>£57,146</td></tr><tr><td>Profit Before Tax</td><td>£4,318</td><td>£4,479</td><td>£4,651</td><td>£4,971</td><td>£5,299</td><td>£23,718</td></tr><tr><td>Profit After Tax      </td><td>£3,498</td><td>£3,628</td><td>£3,768</td><td>£4,027</td><td>£4,292</td><td>£19,212</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£13,596</td><td>£15,648</td><td>£16,587</td><td>£13,186</td><td>£66,217</td></tr><tr><td>Net Return</td><td>£10,698</td><td>£17,224</td><td>£19,415</td><td>£20,613</td><td>£17,479</td><td>£85,429</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>24%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>